Unlock all features! Tap here to upgrade
14242 Sarah Ann Stephens Dr, Huntersville, NC 28078
4 beds • 5 baths • 5084 sqft
$1,635,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.41% first-year return on $343k initial cash invested.
-24.41%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,400
Rent
-$6,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$327k
Closing costs
1%
$16,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$10,386
Mortgage P&I
236%
$8,023
Property Taxes
22%
$734
Home Insurance
18%
$595
HOA
4%
$150
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7914 Gilead Rd, Huntersville, NC 28078 | $5,500 | 4 | 4 | 4123 | 3.1 mi |
14130 Lea Point Ct, Huntersville, NC 28078 | $4,200 | 4 | 3.5 | 4098 | 1.7 mi |
12224 Palomar Dr, Huntersville, NC 28078 | $2,660 | 4 | 4 | 3200 | 2.6 mi |
13014 Aberdeen Park Dr, Huntersville, NC 28078 | $3,000 | 4 | 4 | 3000 | 2.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality